Property Info
- MLS GC528909
- Unit No C18
- Bedrooms 2
- Bathrooms 1
- Area (sqft) -
- Living Area (sqft) 876
- Foundation Slab
- Min Lease Slab
- HOA Fees $305.00
Interior Features
- Living Room/Dining Room Combo
- Other
- Thermostat
Cash Flow
| Cap Rate8.3 | Gross Yield15.2% | Annual Rent$11,388.00 | Property Taxes$1,508.00 | Operating Expenses0 |
| Year 1 | Year 5 | Year 10 | ||||
| Expected Rent | $11,388.00 $949.00 / mo | $56,940.00 $949.00 / mo | $113,880.00 $949.00 / mo | |||
| Estimated Expenses | $1,508.00 | $7,540.00 | $15,080.00 | |||
| Net Cash Flow | $9,880.00 | $49,400.00 | $98,800.00 | |||
| HOA Fees | $3,660.00 | $18,300.00 | $36,600.00 |